[BKAWAN] QoQ Annualized Quarter Result on 30-Sep-2015 [#4]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

18-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Sep-2015

Quarter

30-Sep-2015 [#4]

Profit Trend

QoQ- -1.59%

YoY- -7.04%

Quarter Report

BKB FY2015 Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	16,410,882	16,529,418	17,801,036	14,055,308	13,351,073	12,748,354	12,858,188	17.67%
YoY %	-0.72%	-7.14%	26.65%	5.27%	4.73%	-0.85%	-	-
Horiz. %	127.63%	128.55%	138.44%	109.31%	103.83%	99.15%	100.00%	-
PBT	2,086,205	2,414,298	3,754,644	1,241,522	1,298,690	1,278,164	1,273,096	39.03%
YoY %	-13.59%	-35.70%	202.42%	-4.40%	1.61%	0.40%	-	-
Horiz. %	163.87%	189.64%	294.92%	97.52%	102.01%	100.40%	100.00%	-
Tax	-280,424	-302,258	-353,472	-271,054	-276,905	-292,020	-285,888	-1.27%
YoY %	7.22%	14.49%	-30.41%	2.11%	5.18%	-2.14%	-	-
Horiz. %	98.09%	105.73%	123.64%	94.81%	96.86%	102.14%	100.00%	-
NP	1,805,781	2,112,040	3,401,172	970,468	1,021,785	986,144	987,208	49.62%
YoY %	-14.50%	-37.90%	250.47%	-5.02%	3.61%	-0.11%	-	-
Horiz. %	182.92%	213.94%	344.52%	98.30%	103.50%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	840,578	963,922	1,550,104	484,840	492,677	475,692	467,816	47.85%
YoY %	-12.80%	-37.82%	219.71%	-1.59%	3.57%	1.68%	-	-
Horiz. %	179.68%	206.05%	331.35%	103.64%	105.31%	101.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.44%	12.52%	9.41%	21.83%	21.32%	22.85%	22.46%	-
YoY %	7.35%	33.05%	-56.89%	2.39%	-6.70%	1.74%	-	-
Horiz. %	59.84%	55.74%	41.90%	97.20%	94.92%	101.74%	100.00%	-
Total Cost	14,605,101	14,417,378	14,399,864	13,084,840	12,329,288	11,762,210	11,870,980	14.83%
YoY %	1.30%	0.12%	10.05%	6.13%	4.82%	-0.92%	-	-
Horiz. %	123.03%	121.45%	121.30%	110.23%	103.86%	99.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,755,201	5,716,942	5,944,124	5,624,877	5,176,130	4,962,607	4,869,338	11.79%
YoY %	0.67%	-3.82%	5.68%	8.67%	4.30%	1.92%	-	-
Horiz. %	118.19%	117.41%	122.07%	115.52%	106.30%	101.92%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	81,173	121,809	-	203,799	81,578	122,432	-	-
YoY %	-33.36%	0.00%	-	149.82%	-33.37%	0.00%	-	-
Horiz. %	66.30%	99.49%	-	166.46%	66.63%	100.00%	-	-
Div Payout %	9.66%	12.64%	-	42.03%	16.56%	25.74%	-	-
YoY %	-23.58%	0.00%	-	153.80%	-35.66%	0.00%	-	-
Horiz. %	37.53%	49.11%	-	163.29%	64.34%	100.00%	-	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	5,755,201	5,716,942	5,944,124	5,624,877	5,176,130	4,962,607	4,869,338	11.79%
YoY %	0.67%	-3.82%	5.68%	8.67%	4.30%	1.92%	-	-
Horiz. %	118.19%	117.41%	122.07%	115.52%	106.30%	101.92%	100.00%	-
NOSH	405,867	406,032	406,296	407,599	407,890	408,109	408,501	-0.43%
YoY %	-0.04%	-0.06%	-0.32%	-0.07%	-0.05%	-0.10%	-	-
Horiz. %	99.36%	99.40%	99.46%	99.78%	99.85%	99.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	11.00%	12.78%	19.11%	6.90%	7.65%	7.74%	7.68%	-
YoY %	-13.93%	-33.12%	176.96%	-9.80%	-1.16%	0.78%	-	-
Horiz. %	143.23%	166.41%	248.83%	89.84%	99.61%	100.78%	100.00%	-
ROE	14.61%	16.86%	26.08%	8.62%	9.52%	9.59%	9.61%	-
YoY %	-13.35%	-35.35%	202.55%	-9.45%	-0.73%	-0.21%	-	-
Horiz. %	152.03%	175.44%	271.38%	89.70%	99.06%	99.79%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	4,043.41	4,070.96	4,381.29	3,448.31	3,273.20	3,123.76	3,147.65	18.18%
YoY %	-0.68%	-7.08%	27.06%	5.35%	4.78%	-0.76%	-	-
Horiz. %	128.46%	129.33%	139.19%	109.55%	103.99%	99.24%	100.00%	-
EPS	207.11	237.40	381.52	118.95	120.79	116.56	114.52	48.49%
YoY %	-12.76%	-37.78%	220.74%	-1.52%	3.63%	1.78%	-	-
Horiz. %	180.85%	207.30%	333.15%	103.87%	105.48%	101.78%	100.00%	-
DPS	20.00	30.00	0.00	50.00	20.00	30.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	150.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	166.67%	66.67%	100.00%	-	-
NAPS	14.18	14.08	14.63	13.80	12.69	12.16	11.92	12.28%
YoY %	0.71%	-3.76%	6.01%	8.75%	4.36%	2.01%	-	-
Horiz. %	118.96%	118.12%	122.73%	115.77%	106.46%	102.01%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 407,533
RPS	3,698.93	3,725.65	4,012.26	3,167.99	3,009.26	2,873.41	2,898.17	17.67%
YoY %	-0.72%	-7.14%	26.65%	5.27%	4.73%	-0.85%	-	-
Horiz. %	127.63%	128.55%	138.44%	109.31%	103.83%	99.15%	100.00%	-
EPS	189.46	217.26	349.39	109.28	111.05	107.22	105.44	47.85%
YoY %	-12.80%	-37.82%	219.72%	-1.59%	3.57%	1.69%	-	-
Horiz. %	179.69%	206.05%	331.36%	103.64%	105.32%	101.69%	100.00%	-
DPS	18.30	27.46	0.00	45.94	18.39	27.60	0.00	-
YoY %	-33.36%	0.00%	0.00%	149.81%	-33.37%	0.00%	-	-
Horiz. %	66.30%	99.49%	0.00%	166.45%	66.63%	100.00%	-	-
NAPS	12.9719	12.8857	13.3977	12.6782	11.6667	11.1855	10.9752	11.79%
YoY %	0.67%	-3.82%	5.68%	8.67%	4.30%	1.92%	-	-
Horiz. %	118.19%	117.41%	122.07%	115.52%	106.30%	101.92%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	17.80	18.30	17.50	16.78	18.22	18.24	17.34	-
P/RPS	0.44	0.45	0.40	0.49	0.56	0.58	0.55	-13.83%
YoY %	-2.22%	12.50%	-18.37%	-12.50%	-3.45%	5.45%	-	-
Horiz. %	80.00%	81.82%	72.73%	89.09%	101.82%	105.45%	100.00%	-
P/EPS	8.59	7.71	4.59	14.11	15.08	15.65	15.14	-31.48%
YoY %	11.41%	67.97%	-67.47%	-6.43%	-3.64%	3.37%	-	-
Horiz. %	56.74%	50.92%	30.32%	93.20%	99.60%	103.37%	100.00%	-
EY	11.64	12.97	21.80	7.09	6.63	6.39	6.60	46.02%
YoY %	-10.25%	-40.50%	207.48%	6.94%	3.76%	-3.18%	-	-
Horiz. %	176.36%	196.52%	330.30%	107.42%	100.45%	96.82%	100.00%	-
DY	1.12	1.64	0.00	2.98	1.10	1.64	0.00	-
YoY %	-31.71%	0.00%	0.00%	170.91%	-32.93%	0.00%	-	-
Horiz. %	68.29%	100.00%	0.00%	181.71%	67.07%	100.00%	-	-
P/NAPS	1.26	1.30	1.20	1.22	1.44	1.50	1.45	-8.94%
YoY %	-3.08%	8.33%	-1.64%	-15.28%	-4.00%	3.45%	-	-
Horiz. %	86.90%	89.66%	82.76%	84.14%	99.31%	103.45%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	17/08/16	16/05/16	17/02/16	18/11/15	19/08/15	20/05/15	16/02/15	-
Price	17.96	17.62	17.80	17.56	17.82	18.18	18.72	-
P/RPS	0.44	0.43	0.41	0.51	0.54	0.58	0.59	-17.77%
YoY %	2.33%	4.88%	-19.61%	-5.56%	-6.90%	-1.69%	-	-
Horiz. %	74.58%	72.88%	69.49%	86.44%	91.53%	98.31%	100.00%	-
P/EPS	8.67	7.42	4.67	14.76	14.75	15.60	16.35	-34.51%
YoY %	16.85%	58.89%	-68.36%	0.07%	-5.45%	-4.59%	-	-
Horiz. %	53.03%	45.38%	28.56%	90.28%	90.21%	95.41%	100.00%	-
EY	11.53	13.47	21.43	6.77	6.78	6.41	6.12	52.59%
YoY %	-14.40%	-37.14%	216.54%	-0.15%	5.77%	4.74%	-	-
Horiz. %	188.40%	220.10%	350.16%	110.62%	110.78%	104.74%	100.00%	-
DY	1.11	1.70	0.00	2.85	1.12	1.65	0.00	-
YoY %	-34.71%	0.00%	0.00%	154.46%	-32.12%	0.00%	-	-
Horiz. %	67.27%	103.03%	0.00%	172.73%	67.88%	100.00%	-	-
P/NAPS	1.27	1.25	1.22	1.27	1.40	1.50	1.57	-13.19%
YoY %	1.60%	2.46%	-3.94%	-9.29%	-6.67%	-4.46%	-	-
Horiz. %	80.89%	79.62%	77.71%	80.89%	89.17%	95.54%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 10:50:00

EMA 5

5 Mins

BUY

2024-07-05 10:45:00

ADX

5 Mins

BUY

2024-07-05 10:15:00

EMA 5

5 Mins

SELL

2024-07-05 09:55:00

ADX

5 Mins

SELL

2024-07-05 09:55:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

136,069,300

HSI-HWE

0.13

+0.015

91,562,300

HSI-HWW

0.235

+0.02

91,542,100

HSI-CXN

0.185

-0.025

90,002,800

HSI-CV4

0.07

-0.02

80,536,500

NOVAMSC

0.25

+0.02

77,304,900

SNS

0.905

+0.02

76,978,400

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.09

0.00

73,264,700

More active Stocks

NESTLE

122.50

+0.50

12,400

KLK

20.30

+0.22

279,700

KOBAY

2.37

+0.19

9,521,800

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

1,000

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.915

+0.13

31,144,300

SUNCON

4.26

+0.13

2,994,500

AIRPORT

10.12

+0.12

781,200

ALLIANZ

22.20

+0.12

9,700

More gainer Stocks

MPI

39.50

-0.20

123,700

TOYOVEN

0.885

-0.175

11,001,500

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR

5.21

-0.11

9,491,400

SALUTE

0.58

-0.10

24,137,000

THETA

1.79

-0.10

3,715,100

HEIM

22.08

-0.10

47,600

DLADY

35.58

-0.10

6,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More